[UAC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[UAC] UAC BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -70.04%
YoY- 5.39%
Quarter Report
Latest QR
Upcoming QR
UAC's Result
UAC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 183,044 141,704 98,617 48,485 180,075 140,767 94,244 55.48%
PBT 40,840 30,361 22,591 11,425 40,406 31,230 20,750 56.85%
Tax -9,924 -8,398 -6,029 -2,960 -12,216 -8,420 -5,489 48.24%
NP 30,916 21,963 16,562 8,465 28,190 22,810 15,261 59.89%
-
NP to SH 30,916 21,963 16,562 8,465 28,259 22,849 15,289 59.70%
-
Tax Rate 24.30% 27.66% 26.69% 25.91% 30.23% 26.96% 26.45% -
Total Cost 152,128 119,741 82,055 40,020 151,885 117,957 78,983 54.61%
-
Net Worth 300,263 291,308 292,575 283,891 284,353 278,914 277,314 5.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 23,724 8,894 8,888 - 22,042 8,807 8,803 93.30%
Div Payout % 76.74% 40.50% 53.67% - 78.00% 38.55% 57.58% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 300,263 291,308 292,575 283,891 284,353 278,914 277,314 5.42%
NOSH 74,139 74,124 74,069 73,930 73,476 73,398 73,363 0.70%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 16.89% 15.50% 16.79% 17.46% 15.65% 16.20% 16.19% -
ROE 10.30% 7.54% 5.66% 2.98% 9.94% 8.19% 5.51% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 246.89 191.17 133.14 65.58 245.08 191.78 128.46 54.39%
EPS 41.70 29.63 22.36 11.45 38.46 31.13 20.84 58.59%
DPS 32.00 12.00 12.00 0.00 30.00 12.00 12.00 91.95%
NAPS 4.05 3.93 3.95 3.84 3.87 3.80 3.78 4.69%
Adjusted Per Share Value based on latest NOSH - 73,930
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 246.05 190.48 132.56 65.18 242.06 189.22 126.69 55.47%
EPS 41.56 29.52 22.26 11.38 37.99 30.71 20.55 59.71%
DPS 31.89 11.96 11.95 0.00 29.63 11.84 11.83 93.34%
NAPS 4.0363 3.9159 3.9329 3.8162 3.8224 3.7493 3.7278 5.42%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.98 4.30 4.52 4.84 4.80 4.82 4.84 -
P/RPS 1.61 2.25 3.39 7.38 1.96 2.51 3.77 -43.20%
P/EPS 9.54 14.51 20.21 42.27 12.48 15.48 23.22 -44.64%
EY 10.48 6.89 4.95 2.37 8.01 6.46 4.31 80.53%
DY 8.04 2.79 2.65 0.00 6.25 2.49 2.48 118.57%
P/NAPS 0.98 1.09 1.14 1.26 1.24 1.27 1.28 -16.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 14/02/07 21/11/06 21/08/06 17/05/06 15/02/06 30/11/05 17/08/05 -
Price 3.88 4.34 4.34 4.58 4.80 4.80 4.82 -
P/RPS 1.57 2.27 3.26 6.98 1.96 2.50 3.75 -43.94%
P/EPS 9.30 14.65 19.41 40.00 12.48 15.42 23.13 -45.43%
EY 10.75 6.83 5.15 2.50 8.01 6.49 4.32 83.32%
DY 8.25 2.76 2.76 0.00 6.25 2.50 2.49 121.76%
P/NAPS 0.96 1.10 1.10 1.19 1.24 1.26 1.28 -17.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment